At Current Production Factory Line 1-6Average ASP: $60AUD...

At Current Production Factory Line 1-6
Average ASP: $60AUD (current: $80 USD)
Gross Revenue: 46M (2021 forecast)
Gross Profit: 19M (based on previously half yearly profit margin 43%)
Net Profit before tax: 17M (based on previously half yearly expenses of 10%)
Net Profit after tax: 13M (tax rate: 24%)
Dividend: 3M (20% based on lowest company forecast, previous distribution was 50%)
Dividend yield 5% - (could go lower to 4%)
Market Cap: AUD 52M

Surely this is the worst case. Otherwise, maybe the market really hates the performance rights given.

If ASP is $80 AUD, dividend distribution is 40%, dividend yield 4%, market cap would be 176M.